PGR Dividend: Progressive Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	85,166	75,343	62,082	49,586	47,676	42,638
Revenue Growth (YoY)	18%	21%	25%	4%	12%	9%
Cost of Revenue	--	--	--	--	--	--
Gross Profit	--	--	--	--	--	--
Selling, General & Admin	--	--	--	--	--	--
Research & Development	--	--	--	--	--	--
Operating Expenses	71,378	64,351	56,910	48,196	43,247	35,247
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	13,508	10,713	4,903	922	4,210	7,173
Income Tax Expense	2,795	2,233	1,001	200	859	1,468
Net Income	10,713	8,463	3,864	694	3,324	5,677
Net Income Growth	33%	119%	457%	-79%	-41%	44%
Shares Outstanding (Diluted)	588.9	587.7	587.5	587.1	587.1	587.6
Shares Change (YoY)	0%	0%	0%	0%	0%	0%
EPS (Diluted)	18.19	14.4	6.58	1.18	5.66	9.66
EPS Growth	32%	119%	458%	-79%	-41%	44%
Free Cash Flow	17,048	14,834	10,391	6,556	7,518	6,682
Free Cash Flow Per Share	28.94	25.24	17.68	11.16	12.8	11.37
Gross Margin	--	--	--	--	--	--
Operating Margin	16.18%	14.58%	8.33%	2.8%	9.28%	17.33%
Profit Margin	12.57%	11.23%	6.22%	1.39%	6.97%	13.31%
Free Cash Flow Margin	20.01%	19.68%	16.73%	13.22%	15.76%	15.67%
EBITDA	14,092	11,276	5,471	1,726	4,765	7,721
EBITDA Margin	16.54%	14.96%	8.81%	3.48%	9.99%	18.1%
D&A For EBITDA	305	284	299	336	337	331
EBIT	13,787	10,992	5,172	1,390	4,428	7,390
EBIT Margin	16.18%	14.58%	8.33%	2.8%	9.28%	17.33%
Effective Tax Rate	20.69%	20.84%	20.41%	21.69%	20.4%	20.46%

Follow-Up Questions











